[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 22.3%
YoY- -183.04%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 301,112 298,230 303,052 291,100 264,408 294,962 289,410 2.68%
PBT -14,688 -39,731 -33,553 -25,314 -35,704 8,782 26,836 -
Tax -4,072 -4,966 -3,364 -2,168 -272 -5,158 -1,656 82.27%
NP -18,760 -44,697 -36,917 -27,482 -35,976 3,624 25,180 -
-
NP to SH -18,760 -45,749 -37,232 -27,954 -35,976 3,624 24,857 -
-
Tax Rate - - - - - 58.73% 6.17% -
Total Cost 319,872 342,927 339,969 318,582 300,384 291,338 264,230 13.60%
-
Net Worth 23,122,935 253,707 191,342 203,252 207,800 244,868 231,821 2056.80%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 23,122,935 253,707 191,342 203,252 207,800 244,868 231,821 2056.80%
NOSH 617,105 622,748 623,265 622,328 621,785 710,588 623,511 -0.68%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -6.23% -14.99% -12.18% -9.44% -13.61% 1.23% 8.70% -
ROE -0.08% -18.03% -19.46% -13.75% -17.31% 1.48% 10.72% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 48.79 47.89 48.62 46.78 42.52 41.51 46.42 3.37%
EPS -3.04 -7.34 -5.97 -4.48 -5.72 0.51 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.47 0.4074 0.307 0.3266 0.3342 0.3446 0.3718 2071.71%
Adjusted Per Share Value based on latest NOSH - 623,291
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 25.78 25.53 25.95 24.92 22.64 25.25 24.78 2.67%
EPS -1.61 -3.92 -3.19 -2.39 -3.08 0.31 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.7966 0.2172 0.1638 0.174 0.1779 0.2096 0.1985 2056.60%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.21 0.25 0.25 0.26 0.34 0.38 0.37 -
P/RPS 0.43 0.52 0.51 0.56 0.80 0.92 0.80 -33.91%
P/EPS -6.91 -3.40 -4.19 -5.79 -5.88 74.51 9.28 -
EY -14.48 -29.39 -23.89 -17.28 -17.02 1.34 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.61 0.81 0.80 1.02 1.10 1.00 -95.37%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 30/03/12 07/12/11 29/09/11 28/06/11 30/03/11 16/12/10 -
Price 0.20 0.23 0.25 0.20 0.28 0.37 0.37 -
P/RPS 0.41 0.48 0.51 0.43 0.66 0.89 0.80 -35.98%
P/EPS -6.58 -3.13 -4.19 -4.45 -4.84 72.55 9.28 -
EY -15.20 -31.94 -23.89 -22.46 -20.66 1.38 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.56 0.81 0.61 0.84 1.07 1.00 -95.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment